Year ended 31 March 2025 | Year ended 31 March 2024 | ||||||
Underlying | Non-underlying | Underlying | Non-underlying | ||||
performance | items¹ | Total | performance | items¹ | Total | ||
Note | £m | £m | £m | £m | £m | £m | |
Revenue | 2 | ||||||
Cost of sales | ( | ( | ( | ( | |||
Gross profit | |||||||
Distribution and administrative costs | ( | ( | ( | ( | ( | ( | |
Impairment losses on trade receivables | 17 | ( | ( | ( | ( | ||
Operating profit/(loss) | 4 | ( | ( | ||||
Share of results of joint venture | 13 | ||||||
Profit/(loss) from operations | ( | ( | |||||
Finance costs | 7 | ( | ( | ( | ( | ||
Profit/(loss) before taxation | ( | ( | ( | ||||
Taxation | 8 | ( | ( | ( | |||
Profit/(loss) for the financial year | ( | ( | ( | ||||
Earnings per share | |||||||
- Basic (pence) | 9 | ( | |||||
- Diluted (pence) | 9 | ( | |||||
Non-GAAP performance measures | |||||||
Adjusted EBITDA | 11 | ||||||
Adjusted operating profit | 11 | ||||||
Adjusted profit before tax | 11 | ||||||
Adjusted earnings per share (pence) | 9 |
Year ended | Year ended | |
31 March | 31 March | |
2025 | 2024 | |
£m | £m | |
(Loss)/profit for the financial year | ( | |
Other comprehensive (expense)/income that may be reclassified subsequently to the Income Statement: | ||
- Effective portion of change in fair value of cash flow hedges | ( | ( |
- Exchange difference on translation of foreign operations | ( | ( |
- Tax on items | ||
Other comprehensive expense | ( | ( |
Total comprehensive (expense)/income for the financial year | ( |
31 March | 31 March | ||
2025 | 2024 | ||
ASSETS | Note | £m | £m |
Non-current assets | |||
Intangible assets | 12 | ||
Investment in joint ventures | 13 | ||
Property, plant and equipment | |||
Land and buildings | 14 | ||
Hire equipment | 14 | ||
Other | 14 | ||
Right of use assets | 15 | ||
Current assets | |||
Inventories | 16 | ||
Trade and other receivables | 17 | ||
Cash and cash equivalents | 20 | ||
Current tax asset | |||
Derivative financial assets | 19 | ||
Total assets | |||
LIABILITIES | |||
Current liabilities | |||
Bank overdraft | 20 | ( | |
Borrowings | 20 | ( | |
Lease liabilities | 21 | ( | ( |
Trade and other payables | 18 | ( | ( |
Derivative financial liabilities | 19 | ( | ( |
Provisions | 22 | ( | ( |
( | ( |
31 March | 31 March | ||
2025 | 2024 | ||
Note | £m | £m | |
Non-current liabilities | |||
Borrowings | 20 | ( | ( |
Lease liabilities | 21 | ( | ( |
Provisions | 22 | ( | ( |
Deferred tax liability | 23 | ( | ( |
( | ( | ||
Total liabilities | ( | ( | |
Net assets | |||
EQUITY | |||
Share capital | 24 | ||
Share premium | 26 | ||
Capital redemption reserve | 26 | ||
Merger reserve | 26 | ||
Hedging reserve | 26 | ( | |
Translation reserve | 26 | ( | ( |
Retained earnings | 26 | ||
Total equity |
Capital | |||||||||
Share | Share | redemption | Merger | Hedging | Translation | Retained | Total | ||
capital | premium | reserve | reserve | reserve | reserve | earnings | equity | ||
Note | £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 April 2023 | ( | ||||||||
Profit for the year | |||||||||
Other comprehensive expense | ( | ( | ( | ||||||
Total comprehensive (expense)/income | ( | ( | |||||||
Dividends | ( | ( | |||||||
Equity-settled share-based payments | 25 | ||||||||
At 31 March 2024 | ( | ||||||||
Loss for the year | ( | ( | |||||||
Other comprehensive (expense)/income | ( | ( | ( | ||||||
Total comprehensive expense | ( | ( | ( | ( | |||||
Dividends | ( | ( | |||||||
Equity-settled share-based payments | 25 | ||||||||
At 31 March 2025 | ( | ( |
Year ended | Year ended | ||
31 March 2025 | 31 March 2024 | ||
Note | £m | £m | |
Cash generated from operating activities | |||
(Loss)/profit before tax | ( | ||
Net finance costs | 7 | ||
Amortisation | 12 | ||
Depreciation | 14, 15 | ||
Non-underlying items | 3 | ||
Share of profit from joint venture | 13 | ( | ( |
Loss on planned disposals of hire equipment | 4 | ||
(Profit)/loss on other disposals of hire equipment | 4 | ( | |
Loss on disposal of non-hire equipment | 4 | ||
Decrease in inventories | |||
(Increase)/decrease in trade and other receivables | ( | ||
Decrease in trade and other payables* | ( | ( | |
(Decrease)/increase in provisions | 22 | ( | |
Equity-settled share-based payments | |||
Cash generated from operations before changes in hire fleet* | |||
Cash flow relating to changes in hire fleet: | |||
Purchase of hire equipment | ( | ( | |
Proceeds from planned sale of hire equipment | |||
Proceeds from customer loss/damage of hire equipment | |||
Cash outflow from changes in hire fleet | ( | ( | |
Cash flow relating to non-underlying items: | |||
Non-underlying items | ( | ( | |
Increase in non-underlying payables | |||
Cash outflow from non-underlying items | ( | ( | |
Cash generated from operations | |||
Interest paid | ( | ( | |
Tax (received)/paid | ( | ||
Net cash flow from operating activities |
Year ended | Year ended | ||
31 March 2025 | 31 March 2024 | ||
Note | £m | £m | |
Cash flow used in investing activities | |||
Purchase of non-hire property, plant and equipment | ( | ( | |
Capital expenditure on IT development | ( | ( | |
Acquisition of business | ( | ||
Proceeds from sale of non-hire property, plant and equipment | |||
Investment in joint venture (Speedy Hydrogen Solutions) | ( | ||
Dividends from joint venture 1 | 13 | ||
Net cash flow used in investing activities | ( | ( | |
Net cash flow before financing activities | |||
Cash flow from financing activities | |||
Payments for the principal element of leases | ( | ( | |
Drawdown of loans | |||
Repayment of loans | ( | ( | |
Proceeds received under a payables finance arrangement | |||
Repayments to a financial institution under a payables finance | |||
arrangement | ( | ||
Dividends paid | 10 | ( | ( |
Net cash flow used in financing activities | ( | ( | |
(Decrease)/increase in cash and cash equivalents | ( | ||
Net cash at the start of the financial year | 20 | ( | |
Net cash at the end of the financial year | 20 | ||
Analysis of cash and cash equivalents | |||
Cash | 20 | ||
Bank overdraft | 20 | ( | |
Effective date | ||
International Accounting | (periods beginning | |
Standards (‘IAS’)/IFRS | on or after) | |
Amendments to IFRS 16 | Lease Liability in a Sale and Leaseback | 1 January 2024 |
Amendments to IAS 1 | Non-current Liabilities with Covenants | 1 January 2024 |
Amendments to IAS 1 | Classification of Liabilities as Current or | 1 January 2024 |
Non-current | ||
Amendments to IAS 7 and IFRS 7 | Supplier Finance Arrangements | 1 January 2024 |
Effective date | ||
International Accounting | (periods beginning | |
Standards (‘IAS’)/IFRS | on or after) | |
Amendments to IAS 21 | Lack of Exchangeability | 1 January 2025 |
Amendments to IFRS 9 and IFRS 7 | Amendments to the Classification and | 1 January 2026 |
Measurement of Financial Instruments | ||
Annual Improvements to IFRS | Volume 11 | 1 January 2026 |
Accounting Standards | ||
Amendments to IFRS 9 and IFRS 7* | Contracts Referencing | 1 January 2026 |
Nature-dependent Electricity | ||
IFRS 18* | Presentation and Disclosure in Financial | 1 January 2027 |
Statements | ||
IFRS 19* | Subsidiaries without Public Accountability: | |
Disclosures |
Hire excluding | UK and | Corporate | |||
disposals | Services | Ireland¹ | items | Total | |
£m | £m | £m | £m | £m | |
Revenue | 255.0 | 158.0 | 416.6 | – | 416.6 |
Cost of sales | (49.7) | (126.7) | (180.5) | – | (180.5) |
Gross Profit | 205.3 | 31.3 | 236.1 | – | 236.1 |
Segment result: | |||||
Adjusted EBITDA² | 101.0 | (3.9) | 97.1 | ||
Depreciation³ | (6 7.3) | (0.3) | (67.6) | ||
Loss on planned disposals of hire | |||||
equipment | (2.7) | – | (2.7) | ||
Operating profit/(loss) | |||||
before amortisation and non- underlying items | 31.0 | (4.2) | 26.8 | ||
Amortisation³ | (0.6) | (3.2) | (3.8) | ||
Non-underlying items | (8.0) | (1.6) | (9.6) | ||
Operating profit/(loss) | 22.4 | (9.0) | 13.4 | ||
Share of results of joint venture | – | 1.0 | 1.0 | ||
Profit/(loss) from operations | 22.4 | (8.0) | 14.4 | ||
Finance costs | (15.9) | ||||
Loss before tax | (1.5) | ||||
Taxation | 0.4 | ||||
Loss for the financial year | (1.1) | ||||
Intangible assets³ | 28.7 | 9.7 | 38.4 | ||
Investment in joint ventures | 0.6 | 5.1 | 5.7 | ||
Land and buildings | 15.0 | – | 15.0 | ||
Hire equipment | 222.4 | – | 222.4 | ||
Non-hire equipment | 5.9 | – | 5.9 | ||
Right of use assets | 104.2 | – | 104.2 | ||
Taxation assets | – | 2.9 | 2.9 | ||
Current assets | 111.5 | 4.9 | 116.4 | ||
Cash | – | 2.1 | 2.1 | ||
Total assets | 488.3 | 24.7 | 513.0 |
Hire excluding | UK and | Corporate | |||
disposals | Services | Ireland¹ | items | Total | |
£m | £m | £m | £m | £m | |
Lease liabilities | (105.9) | – | (105.9) | ||
Other liabilities | (11 7.3) | (3.8) | (121.1) | ||
Borrowings | – | (115.2) | (115.2) | ||
Taxation liabilities | – | (8.6) | (8.6) | ||
Total liabilities | (223.2) | (127.6) | (350.8) |
Hire excluding | Corporate | ||||
disposals | Services | UK and Ireland¹ | items | Total | |
£m | £m | £m | £m | £m | |
Revenue | 253.6 | 162.5 | 421.5 | – | 421.5 |
Cost of sales | (54.6) | (130.9) | (191.5) | – | (191.5) |
Gross Profit | 199.0 | 31.6 | 230.0 | – | 230.0 |
Segment result: | |||||
Adjusted EBITDA² | 99.5 | (2.7) | 96.8 | ||
Depreciation³ | (66.5) | (0.4) | (66.9) | ||
Loss on planned disposals of hire | |||||
equipment | (2.4) | – | (2.4) | ||
Operating profit/(loss) before amortisation and non- underlying items | 30.6 | (3.1) | 2 7.5 | ||
Amortisation³ | (0.6) | (3.0) | (3.6) | ||
Non-underlying items | (9.0) | – | (9.0) | ||
Operating profit/(loss) | 21.0 | (6.1) | 14.9 | ||
Share of results of joint venture | – | 2.9 | 2.9 | ||
Profit/(loss) from operations | 21.0 | (3.2) | 17.8 | ||
Finance costs | (12.7) | ||||
Profit before tax | 5.1 | ||||
Taxation | (2.4) | ||||
Profit for the financial year | 2.7 |
Hire excluding | Corporate | ||||
disposals | Services | UK and Ireland¹ | items | Total | |
£m | £m | £m | £m | £m | |
Intangible assets³ | 29.4 | 10.3 | 39.7 | ||
Investment in joint ventures | 0.6 | 8.2 | 8.8 | ||
Land and buildings | 15.1 | – | 15.1 | ||
Hire equipment | 210.6 | – | 210.6 | ||
Non-hire equipment | 7.4 | – | 7.4 | ||
Right of use assets | 97.3 | – | 97.3 | ||
Taxation assets | – | 2.7 | 2.7 | ||
Current assets | 110.9 | 3.7 | 114.6 | ||
Cash | – | 4.0 | 4.0 | ||
Total assets | 471.3 | 28.9 | 500.2 | ||
Lease liabilities | (97.6) | – | (97.6) | ||
Other liabilities | (109.3) | (4.8) | (114.1) | ||
Borrowings | – | (104.1) | (104.1) | ||
Taxation liabilities | – | (8.7) | (8.7) | ||
Total liabilities | (206.9) | (117.6) | (324.5) |
Year ended / As at 31 March 2025 | Year ended/As at 31 March 2024 | |||
Non-current | Non-current | |||
Revenue | assets¹ | Revenue | assets¹ | |
£m | £m | £m | £m | |
UK | 410.3 | 384.0 | 414.2 | 370.1 |
Ireland | 6.3 | 7.6 | 7.3 | 8.8 |
416.6 | 391.6 | 421.5 | 378.9 |
Year ended | Year ended | |
31 March 2025 | 31 March 2024 | |
£m | £m | |
Hire and related activities | 255.0 | 253.6 |
Services | 158.0 | 162.5 |
Disposals | 3.6 | 5.4 |
416.6 | 421.5 |
Year ended | Year ended | |
31 March 2025 | 31 March 2024 | |
£m | £m | |
Transformation costs | 6.6 | 3.2 |
Other professional and support costs | 1.8 | 1.9 |
Restructuring costs | 1.2 | 3.9 |
9.6 | 9.0 |
Year ended | Year ended | |
31 March | 31 March | |
2025 | 2024 | |
£m | £m | |
Amortisation of intangible assets | ||
- acquired | 0.6 | 0.6 |
- internally generated | 3.2 | 3.0 |
Depreciation of owned property, plant and equipment | 3 7.6 | 40.5 |
Depreciation of right of use assets | 30.0 | 26.4 |
Loss on planned disposals of hire equipment | 2.7 | 2.4 |
(Profit)/loss on other disposals of hire equipment | (1.2) | 0.2 |
Loss on disposal of non-hire equipment | 0.6 | – |
Auditors’ remuneration | ||
- audit of these Financial Statements | 0.8 | 0.6 |
- audit of Financial Statements of Subsidiaries | 0.1 | 0.2 |
Total audit fees | 0.9 | 0.8 |
Non-audit fees: audit-related services − interim review fee of £85,500 | ||
(2024: £75,000) | 0.1 | 0.1 |
Total fees | 1.0 | 0.9 |
Year ended | Year ended | |
31 March | 31 March | |
2025 | 2024 | |
UK and Ireland | 2,993 | 3,091 |
Central | 342 | 318 |
3,335 | 3,409 |
Year ended | Year ended | |
31 March 2025 | 31 March 2024 | |
£m | £m | |
Wages and salaries | 120.1 | 114.1 |
Social security costs | 11.7 | 11.1 |
Other pension costs | 3.5 | 3.3 |
Share-based payments | 0.9 | 0.6 |
136.2 | 129.1 |
Year ended | Year ended | |
31 March | 31 March | |
2025 | 2024 | |
£’000s | £’000s | |
Directors’ emoluments | ||
Basic remuneration, including benefits | 1,296 | 1,191 |
Company contributions to money purchase pension schemes | 23 | – |
1,319 | 1,191 | |
Emolument of the highest paid Director | ||
Basic remuneration, including benefits | 502 | 492 |
Company pension contributions | 15 | – |
517 | 492 |
Year ended | Year ended | |
31 March | 31 March | |
2025 | 2024 | |
£m | £m | |
Interest on bank loans and overdrafts | 9.1 | 7.4 |
Amortisation of issue costs | 0.4 | 0.4 |
Total interest on borrowings | 9.5 | 7.8 |
Interest on lease liabilities | 6.4 | 5.0 |
Other finance income | – | (0.1) |
Finance costs | 15.9 | 12.7 |
Year ended | Year ended | |
31 March | 31 March | |
2025 | 2024 | |
£m | £m | |
Tax (credited)/charged in the Income Statement from continuing operations | ||
Current tax | ||
UK corporation tax on (loss)/profit at 25% (2024: 25%) | (0.4) | 1.7 |
Adjustment in respect of prior years | 0.1 | (0.4) |
Total current tax | (0.3) | 1.3 |
Deferred tax | ||
UK deferred tax at 25% (2024: 25%) | 0.3 | 1.0 |
Adjustment in respect of prior years | (0.4) | 0.1 |
Total deferred tax | (0.1) | 1.1 |
Total tax (credit)/charge from continuing operations | (0.4) | 2.4 |
Tax (credited)/charged in other comprehensive income | ||
Deferred tax on effective portion of changes in fair value of cash | ||
flow hedges | (0.1) | – |
Year ended | Year ended | |
31 March | 31 March | |
2025 | 2024 | |
£m | £m | |
(Loss)/profit before tax | (1.5) | 5.1 |
Accounting (loss)/profit multiplied by the standard rate of corporation | ||
tax at 25% (2024: 25%) | (0.4) | 1.3 |
Expenses not deductible for tax purposes | 0.4 | 2.2 |
Share-based payments | 0.1 | – |
Share of joint venture income already taxed | (0.2) | (0.8) |
Adjustment in respect of prior years | (0.3) | (0.3) |
Tax (credit)/charge for the year reported in the Income Statement | (0.4) | 2.4 |
Year ended | Year ended | |
31 March | 31 March | |
2025 | 2024 | |
Weighted average number of shares in issue (m) | ||
Number of shares at the beginning of the year | 4 57.7 | 4 57.7 |
Movement in shares owned by the Employee Benefit Trust | 2.4 | – |
Vested shares not yet exercised | 0.2 | 2.7 |
Weighted average for the year – basic number of shares | 460.3 | 460.4 |
Share options | 0.2 | 3.9 |
Employee share scheme | 0.5 | – |
Weighted average for the year – diluted number of shares | 461.0 | 464.3 |
Year ended | Year ended | |
31 March | 31 March | |
2025 | 2024 | |
(Loss)/profit (£m) | ||
(Loss)/profit for the year after tax – basic earnings | (1.1) | 2.7 |
Intangible amortisation charge – acquired intangibles (after tax) | 0.4 | 1.0 |
Non-underlying items (after tax) | 7. 2 | 7.1 |
Adjusted earnings | 6.5 | 10.8 |
Earnings per share (pence) | ||
Basic earnings per share | (0.24) | 0.59 |
Dilutive shares and options | – | (0.01) |
Diluted earnings per share | (0.24) | 0.58 |
Adjusted earnings per share | 1.41 | 2.35 |
Dilutive shares and options | – | (0.02) |
Adjusted diluted earnings per share | 1.41 | 2.33 |
Year ended | Year ended | |
31 March | 31 March | |
2025 | 2024 | |
£m | £m | |
2023 final dividend (1.80 pence on 452.9m ordinary shares) | – | 8.2 |
2024 interim dividend (0.80 pence on 453.5m ordinary shares) | – | 3.6 |
2024 final dividend (1.80 pence on 454.7m ordinary shares) | 8.2 | – |
2025 interim dividend (0.80 pence on 455.6m ordinary shares) | 3.6 | – |
11.8 | 11.8 |
Year ended | Year ended | |
31 March | 31 March | |
2025 | 2024 | |
£m | £m | |
Operating profit | 13.4 | 14.9 |
Add back: amortisation | 3.8 | 3.6 |
Add back: non-underlying items | 9.6 | 9.0 |
Adjusted operating profit (EBITA) | 26.8 | 27. 5 |
Add back: depreciation | 67.6 | 66.9 |
Add back: loss on planned disposals of hire equipment | 2.7 | 2.4 |
Adjusted EBITDA | 97.1 | 96.8 |
(Loss)/profit before tax | (1.5) | 5.1 |
Add back: amortisation of acquired intangibles | 0.6 | 0.6 |
Add back: non-underlying items | 9.6 | 9.0 |
Adjusted profit before tax | 8.7 | 14.7 |
Return on capital employed (ROCE) | ||
Adjusted profit before tax | 8.7 | 14.7 |
Finance costs | 15.9 | 12.7 |
Profit before tax, interest, amortisation of acquired intangibles and non-underlying items 1 | 24.6 | 2 7.4 |
Average gross capital employed 2 | 276.2 | 2 7 7.0 |
ROCE | 8.9% | 9.9% |
Internally | ||||||
Acquired | generated | |||||
Total | ||||||
Customer | Total acquired | IT | intangible | |||
Goodwill | lists | Brands | intangibles | development | assets | |
£m | £m | £m | £m | £m | £m | |
Cost | ||||||
At 1 April 2023 | 17.5 | 2.9 | 1.3 | 21.7 | 7.8 | 29.5 |
Transfer from property, plant and equipment | – | – | – | – | 8.3 | 8.3 |
Additions | – | – | – | – | 1.9 | 1.9 |
Acquisitions | 9.9 | 1.0 | – | 10.9 | – | 10.9 |
At 31 March 2024 | 27.4 | 3.9 | 1.3 | 32.6 | 18.0 | 50.6 |
Additions | – | – | – | – | 2.5 | 2.5 |
At 31 March 2025 | 2 7.4 | 3.9 | 1.3 | 32.6 | 20.5 | 53.1 |
Accumulated | ||||||
amortisation | ||||||
At 1 April 2023 | – | 1.7 | 0.9 | 2.6 | 1.9 | 4.5 |
Transfer from property, plant and equipment | – | – | – | – | 2.8 | 2.8 |
Charged in year | – | 0.4 | 0.2 | 0.6 | 3.0 | 3.6 |
At 31 March 2024 | – | 2 .1 | 1.1 | 3.2 | 7.7 | 10.9 |
Charged in year | – | 0.4 | 0.2 | 0.6 | 3.2 | 3.8 |
At 31 March 2025 | – | 2.5 | 1.3 | 3.8 | 10.9 | 14.7 |
Net book value | ||||||
At 31 March 2025 | 2 7.4 | 1.4 | – | 28.8 | 9.6 | 38.4 |
At 31 March 2024 | 27.4 | 1.8 | 0.2 | 29.4 | 10.3 | 39.7 |
At 31 March 2023 | 17. 5 | 1.2 | 0.4 | 19.1 | 5.9 | 25.0 |
Customer | |||||
Goodwill | lists | Brands | IT development | Total | |
£m | £m | £m | £m | £m | |
Allocated to Hire | 26.4 | 1.1 | – | 8.4 | 35.9 |
Services | 1.0 | 0.3 | – | 1.2 | 2.5 |
At 31 March 2025 | 2 7.4 | 1.4 | – | 9.6 | 38.4 |
Allocated to Hire | 26.4 | 1.4 | 0.1 | 8.9 | 36.8 |
Services | 1.0 | 0.4 | 0.1 | 1.4 | 2.9 |
At 31 March 2024 | 27.4 | 1.8 | 0.2 | 10.3 | 39.7 |
31 March 2025 | 31 March 2024 | |||
Pre-tax | Terminal value | Pre-tax | Terminal value | |
discount rate | growth rate | discount rate | growth rate | |
UK and Ireland Hire and Services | 12.6% | 2.0% | 12.2% | 2.0% |
Speedy Hydrogen | Turner & Hickman | |
Solutions Limited | Limited | |
Equity | Equity | |
investment | investment | |
£m | £m | |
At 1 April 2023 | – | 9.2 |
Share of results for the year after tax | – | 2.9 |
Dividends received | – | (3.9) |
Purchase of shares in joint venture | 0.6 | – |
At 31 March 2024 | 0.6 | 8.2 |
Share of results for the year after tax | – | 1.0 |
Share of other comprehensive income | – | (0.5) |
Dividends received | – | (3.6) |
At 31 March 2025 | 0.6 | 5.1 |
Year ended | Year ended | |
31 December | 31 December | |
2024 | 2023 | |
£m | £m | |
Revenue | 11.1 | 22.0 |
Cost of sales | (4.6) | (8.2) |
Gross profit | 6.5 | 13.8 |
General and administrative expenses | (2.4) | (2.7) |
Operating profit | 4.1 | 11.1 |
Other income | 0.3 | 0.2 |
Other expense | – | (0.1) |
Profit before tax | 4.4 | 11.2 |
Income tax expense | (1.1) | (1.9) |
Profit for the year | 3.3 | 9.3 |
31 December | 31 December | |
2024 | 2023 | |
£m | £m | |
ASSETS | ||
Non-current assets | 2.3 | 3.1 |
Current assets | ||
Inventories | 0.5 | 0.6 |
Trade accounts receivable | 2.6 | 6.7 |
Cash and cash equivalents | 0.2 | 0.5 |
Other current assets | 0.6 | 1.2 |
Total current assets | 3.9 | 9.0 |
Total assets | 6.2 | 12 .1 |
LIABILITIES | ||
Current liabilities | ||
Trade accounts payable | (0.4) | (0.9) |
Other current liabilities | (0.9) | (1.1) |
Total current liabilities | (1.3) | (2.0) |
Net assets | 4.9 | 10.1 |
Land and | Hire | |||
buildings | equipment | Other | Total | |
£m | £m | £m | £m | |
Cost | ||||
At 1 April 2023 | 54.5 | 395.9 | 96.6 | 547.0 |
Transfer to Intangible Assets 1 | – | – | (8.3) | (8.3) |
Foreign exchange | – | (0.5) | – | (0.5) |
Acquisitions | – | 11.8 | – | 11.8 |
Additions | 6.7 | 42.5 | 2.3 | 51.5 |
Disposals | (3.0) | (35.9) | (62.4) | (101.3) |
Transfers to inventory | – | (2 7.8) | – | (27.8) |
At 31 March 2024 | 58.2 | 386.0 | 28.2 | 472.4 |
Foreign exchange | – | (0.5) | – | (0.5) |
Additions | 4.9 | 5 7.5 | 0.8 | 63.2 |
Disposals | (2.1) | (19.9) | (1.3) | (23.3) |
Transfers to inventory | – | (21.6) | – | (21.6) |
At 31 March 2025 | 61.0 | 401.5 | 2 7.7 | 490.2 |
Accumulated depreciation | ||||
At 1 April 2023 | 40.6 | 188.0 | 80.7 | 309.3 |
Transfer to Intangible Assets 1 | – | – | (2.8) | (2.8) |
Foreign exchange | – | (0.2) | – | (0.2) |
Charged in year | 4.4 | 32.6 | 3.5 | 40.5 |
Disposals | (1.3) | (24.5) | (61.2) | (8 7.0) |
Transfers to inventory | – | (20.5) | – | (20.5) |
At 31 March 2024 | 43.7 | 175.4 | 20.2 | 239.3 |
Foreign exchange | – | (0.4) | – | (0.4) |
Charged in year | 4.1 | 30.9 | 2.6 | 37.6 |
Disposals | (1.8) | (11.5) | (1.0) | (14.3) |
Transfers to inventory | – | (15.3) | – | (15.3) |
At 31 March 2025 | 46.0 | 17 9.1 | 21.8 | 246.9 |
Net book value | ||||
At 31 March 2025 | 15.0 | 222.4 | 5.9 | 243.3 |
At 31 March 2024 | 14.5 | 210.6 | 8.0 | 233.1 |
At 31 March 2023 | 13.9 | 2 07.9 | 15.9 | 237.7 |
Land and | |||
buildings | Other | Total | |
£m | £m | £m | |
Cost | |||
At 1 April 2023 | 145.3 | 64.8 | 210.1 |
Additions | 9.0 | 13.0 | 22.0 |
Remeasurements | 1 7.9 | 0.8 | 18.7 |
Disposals | (6.7) | (11.7) | (18.4) |
At 31 March 2024 | 165.5 | 66.9 | 232.4 |
Additions | 2.1 | 19.3 | 21.4 |
Remeasurements | 13.1 | 3.2 | 16.3 |
Disposals | (5.4) | (10.1) | (15.5) |
At 31 March 2025 | 175.3 | 79.3 | 254.6 |
Accumulated depreciation | |||
At 1 April 2023 | 100.3 | 26.6 | 126.9 |
Charged in year | 12.6 | 13.8 | 26.4 |
Disposals | (6.6) | (11.6) | (18.2) |
At 31 March 2024 | 106.3 | 28.8 | 135.1 |
Charged in year | 14.2 | 15.8 | 30.0 |
Disposals | (4.9) | (9.8) | (14.7) |
At 31 March 2025 | 115.6 | 34.8 | 150.4 |
Net book value | |||
At 31 March 2025 | 59.7 | 44.5 | 104.2 |
At 31 March 2024 | 59.2 | 38.1 | 97.3 |
At 31 March 2023 | 45.0 | 38.2 | 83.2 |
31 March | 31 March | |
2025 | 2024 | |
£m | £m | |
Work in progress | 1.6 | 1.4 |
Finished goods and goods for resale | 9.6 | 10.4 |
11.2 | 11.8 |
31 March | 31 March | |
2025 | 2024 | |
£m | £m | |
Trade receivables | 95.0 | 93.9 |
Other receivables | 2.0 | 3.0 |
Prepayments | 6.6 | 4.1 |
Accrued income | 1.6 | 1.3 |
105.2 | 102.3 |
31 March | 31 March | |
2025 | 2024 | |
£m | £m | |
Not past due | 69.1 | 65.7 |
Past due 0-30 days | 18.0 | 1 7.9 |
Past due 31-120 days | 4.8 | 5.9 |
More than 120 days past due | 3.1 | 4.4 |
95.0 | 93.9 |
31 March | 31 March | |
2025 | 2024 | |
£m | £m | |
At 1 April | 2.5 | 3.2 |
Impairment provision charged to the Income Statement | 2.6 | 3.2 |
Utilised in the year | (3.1) | (3.9) |
At 31 March | 2.0 | 2.5 |
31 March | 31 March | |
2025 | 2024 | |
£m | £m | |
Trade payables | 54.1 | 44.9 |
Other payables | 11.1 | 12.5 |
Accruals | 30.5 | 2 7.1 |
Customer rebates | 11.2 | 11.9 |
106.9 | 96.4 |
31 March 2025 | 31 March 2024 | |||||
Fair value | Fair value | |||||
through other | through other | |||||
Amortised | comprehensive | Amortised | comprehensive | |||
cost | income | Total | cost | income | Total | |
£m | £m | £m | £m | £m | £m | |
Assets per the Balance Sheet | ||||||
Trade and other receivables¹ | 98.6 | – | 98.6 | 98.2 | – | 98.2 |
Cash and cash equivalents | 2.1 | – | 2.1 | 4.0 | – | 4.0 |
Derivative financial assets | – | – | – | – | 0.5 | 0.5 |
100.7 | – | 100.7 | 102.2 | 0.5 | 102.7 |
31 March 2025 | 31 March 2024 | |||||
Fair value | Fair value | |||||
through other | through other | |||||
Amortised | comprehensive | Amortised | comprehensive | |||
cost | income | Total | cost | income | Total | |
£m | £m | £m | £m | £m | £m | |
Liabilities per the Balance Sheet | ||||||
Bank overdraft | – | – | – | 1.2 | – | 1.2 |
Borrowings | 115.2 | – | 115.2 | 104.1 | – | 104.1 |
Lease liabilities – Current | 25.0 | – | 25.0 | 22.1 | – | 2 2.1 |
Lease liabilities – Non-current | 80.9 | – | 80.9 | 75.5 | – | 75.5 |
Trade and other payables² | 65.2 | – | 65.2 | 57.4 | – | 5 7.4 |
Accruals | 30.5 | – | 30.5 | 2 7.1 | – | 2 7.1 |
Customer rebates | 11.2 | – | 11.2 | 11.9 | – | 11.9 |
Derivative financial liabilities | – | 0.1 | 0.1 | – | 0.1 | 0.1 |
328.0 | 0.1 | 328.1 | 299.3 | 0.1 | 299.4 |
31 March 2025 | 31 March 2024 | |||||
Gross amounts | Net amounts | Gross amounts | Net amounts | |||
offset in the | presented in the | Gross | offset in the | presented in the | ||
Gross amounts | Balance Sheet | Balance Sheet | amounts | Balance Sheet | Balance Sheet | |
£m | £m | £m | £m | £m | £m | |
Financial assets | ||||||
Cash and cash equivalents | 12 .1 | (10.0) | 2 .1 | 14.6 | (10.6) | 4.0 |
Financial liabilities | ||||||
Bank overdraft | 3.6 | (3.6) | – | 10.8 | (9.6) | 1.2 |
Borrowings | 119.3 | (6.4) | 112.9 | 105.1 | (1.0) | 104.1 |
Undiscounted cash flows – 31 March 2025 | |||||
2026 | 2027 | 2028 | 2029 and later | Total | |
£m | £m | £m | £m | £m | |
Asset based finance facility | – | 112.9 | – | – | 112.9 |
Payables financing | 2.3 | – | – | – | 2.3 |
Lease liability (principal and interest) | 33.7 | 2 7.1 | 22.8 | 43.8 | 12 7.4 |
Bank interest payments | 9.5 | 3.0 | – | – | 12.5 |
Trade and other payables | 65.2 | – | – | – | 65.2 |
Accruals | 30.5 | – | – | – | 30.5 |
Customer rebates | 11.2 | – | – | – | 11.2 |
Derivative financial liabilities | 0.1 | – | – | – | 0.1 |
152.5 | 143.0 | 22.8 | 43.8 | 362 .1 |
Undiscounted cash flows – 31 March 2024 | |||||
2028 and | |||||
2025 | 2026 | 2027 | later | Total | |
£m | £m | £m | £m | £m | |
Asset based finance facility | – | – | 104.1 | – | 104.1 |
Overdraft | 1.2 | – | – | – | 1.2 |
Lease liability (principal and interest) | 29.6 | 22.4 | 19.1 | 45.1 | 116.2 |
Bank interest payments | 8.1 | 7.1 | 2.3 | – | 1 7.5 |
Trade payables | 57.4 | – | – | – | 5 7.4 |
Accruals | 2 7.1 | – | – | – | 2 7.1 |
Customer rebates | 11.9 | – | – | – | 11.9 |
Derivative financial liabilities | – | 0.1 | – | – | 0.1 |
135.3 | 29.6 | 125.5 | 45.1 | 335.5 |
31 March 2025 | 31 March 2024 | |||
Fair value | Notional amount | Fair value | Notional amount¹ | |
£m | £m | £m | £m | |
Designated as cash flow hedges | ||||
Fixed interest rate swaps | – | 40.0 | 0.4 | 110.0 |
31 March | 31 March | 31 March | |
2025 | 2024 | 2023 | |
£m | £m | £m | |
Net debt | 113.1 | 101.3 | 92.4 |
Total equity | 162.2 | 175.7 | 184.6 |
At 31 March | 275.3 | 2 7 7.0 | 27 7.0 |
31 March | 31 March | |
2025 | 2024 | |
£m | £m | |
Current borrowings | ||
Bank overdraft | – | 1.2 |
Payables financing | 2.3 | – |
Lease liabilities | 25.0 | 22 .1 |
27. 3 | 23.3 | |
Non-current borrowings | ||
Maturing between one and five years | ||
- Asset based finance facility | 112.9 | 104.1 |
- Lease liabilities | 80.9 | 75.5 |
Total non-current borrowings | 193.8 | 179.6 |
Total borrowings | 221.1 | 202.9 |
Less: cash | (2.1) | (4.0) |
Exclude lease liabilities | (105.9) | (97.6) |
Net debt 1 | 113.1 | 101.3 |
1 April | Non-cash | 31 March | ||
2024 | movement | Cash flow | 2025 | |
£m | £m | £m | £m | |
Bank borrowings | (104.1) | (0.2) | (8.6) | (112.9) |
Payables financing | – | – | (2.3) | (2.3) |
Lease liabilities | (97.6) | 26.7 | (35.0) | (105.9) |
Liabilities arising from financing | ||||
activities | (201.7) | 26.5 | (45.9) | (221.1) |
Cash and cash equivalents | 4.0 | – | (1.9) | 2.1 |
Bank overdraft | (1.2) | – | 1.2 | – |
Net debt | (198.9) | 26.5 | (46.6) | (219.0) |
Land and | |||
buildings | Other | Total | |
£m | £m | £m | |
At 1 April 2023 | 45.2 | 40.9 | 86.1 |
Additions | 9.0 | 13.0 | 22.0 |
Remeasurements | 14.8 | 0.8 | 15.6 |
Repayments | (15.5) | (15.5) | (31.0) |
Unwinding of discount rate | 2.5 | 2.5 | 5.0 |
Terminations | (0.1) | – | (0.1) |
At 31 March 2024 | 55.9 | 41.7 | 97.6 |
Additions | 2.1 | 19.3 | 21.4 |
Remeasurements | 13.1 | 3.2 | 16.3 |
Repayments | (16.8) | (18.2) | (35.0) |
Unwinding of discount rate | 3.2 | 3.2 | 6.4 |
Terminations | (0.8) | – | (0.8) |
At 31 March 2025 | 56.7 | 49.2 | 105.9 |
31 March | 31 March | |
2025 | 2024 | |
£m | £m | |
Payable within one year | 25.0 | 22 .1 |
Payable in more than one year | 80.9 | 75.5 |
At 31 March | 105.9 | 97.6 |
Dilapidations | |
£m | |
At 1 April 2023 | 15.6 |
Additional provision recognised | 2.1 |
Provision utilised in the year | (1.3) |
At 31 March 2024 | 16.4 |
New provision created | 0.5 |
Provision utilised in the year | (2.8) |
At 31 March 2025 | 14.1 |
Property, | |||||
plant and | Intangible | Share-based | |||
equipment | assets | payments | Other items | Total | |
£m | £m | £m | £m | £m | |
At 1 April 2023 | 7.9 | 0.7 | – | (1.2) | 7.4 |
Recognised in the year | 0.6 | 0.3 | – | 0.4 | 1.3 |
At 31 March 2024 | 8.5 | 1.0 | – | (0.8) | 8.7 |
Recognised in the year | 1.6 | (0.8) | – | (0.9) | (0.1) |
At 31 March 2025 | 10.1 | 0.2 | – | (1.7) | 8.6 |
31 March 2025 | 31 March 2024 | |||
Number | Amount | Number | Amount | |
m | £m | m | £m | |
Authorised, allotted, called-up and fully paid | ||||
Opening balance (ordinary shares of 5 pence each) | 517.0 | 25.8 | 517.0 | 25.8 |
Exercise of Sharesave Scheme options | – | – | – | – |
Total | 517.0 | 25.8 | 51 7.0 | 25.8 |
31 March 2025 | 31 March 2024 | |||||
WAEP | WAEP | |||||
pence | Number | pence | Number | |||
Outstanding at 1 April | 18 | 23,613,896 | 26 | 20,581,043 | ||
Granted | 4 | 27,953,857 | 16 | 12,352,775 | ||
Exercised | – | (2,499,813) | – | – | ||
Lapsed | 24 | (7,592,912) | 33 | (9,319,922) | ||
Outstanding at 31 March | 9 | 41,475,028 | 18 | 23,613,896 | ||
Exercisable at 31 March | 44 | 1,1 | 57,68 | 1 | 14 | 3,697,740 |
2025 | 2024 | |
Years | Years | |
Exercisable at nil pence | 2.6 | 1.7 |
Exercisable at 23 pence | 2.8 | – |
Exercisable at 27 pence | 1.8 | 2.8 |
Exercisable at 32 pence | 0.8 | 1.8 |
Exercisable at 56 pence | – | 0.8 |
December | December | December | December | |
2024 | 2023 | 2022 | 2021 | |
Exercise price | 23p | 27p | 32p | 56p |
Share price volatility | 37.0% | 34.7% | 33.5% | 31.7% |
Option life | 3.25 years | 3.25 years | 3.25 years | 3.25 years |
Expected dividend yield | 9.3% | 8.1% | 5.6% | 3.6% |
Risk-free interest rate | 4.4% | 3.6% | 3.3% | 0.5% |
July | July | June | June | |
2024 | 2023 | 2022 | 2021 | |
Exercise price | Nil | Nil | Nil | Nil |
Share price volatility | 35.9% | 33.7% | 32.4% | 32.6% |
Option life | 3.5 years | 3 years | 3 years | 3 years |
Expected dividend yield | Nil | Nil | Nil | Nil |
Risk-free interest rate | 3.9% | 4.7% | 2.5% | 0.1% |